
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 839.6 | 1,032.6 | 1,499.1 | 1,313.2 | 1,265.1 | 2,010.1 | |
COGS | 6.548416 | 18.42 | 94.61 | 127.3 | 4.506818 | - | |
Gross Profit | 833.1 | 1,014.2 | 1,404.5 | 1,894.9 | 1,260.6 | 1,969.3 | |
Operating Expenses & Income | |||||||
Operating Income | 434.6 | 564.5 | 872.2 | 941.7 | 898.6 | 757.8 | |
Total Operating Expenses | 398.4 | 449.7 | 532.2 | 913.7 | 362 | 864.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 59.52 | 68.14 | 73.87 | 81.35 | 144.6 | 341 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.548416) | (18.42) | (94.61) | (121.3) | (85.32) | - | |
Interest Income | 217.9 | 333.7 | 778.4 | 830.1 | 716.9 | - | |
Income Tax Expense | 99.95 | 164.3 | 263.1 | 287 | 277.1 | 381.7 | |
Net Income | |||||||
Net Income | 334.7 | 400.3 | 609.1 | 652.3 | 621.5 | 829.8 | |
Supplemental | |||||||
EBIT | 434.6 | 564.5 | 872.2 | (25.79) | - | - | |
EBITDA | 457.7 | 589.6 | 899.4 | 0.006 | 898.6 | - | |